Cinram Novum Ltd - Period Ending 2021-12-31

Cinram Novum Ltd - Period Ending 2021-12-31


Cinram Novum Ltd 10999570 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is distribution and warehousing Digita Accounts Production Advanced 6.30.9574.0 true 10999570 2021-01-01 2021-12-31 10999570 2021-12-31 10999570 core:CurrentFinancialInstruments 2021-12-31 10999570 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 10999570 core:Non-currentFinancialInstruments 2021-12-31 10999570 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 10999570 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 10999570 core:Goodwill 2021-12-31 10999570 core:FurnitureFittingsToolsEquipment 2021-12-31 10999570 core:LandBuildings 2021-12-31 10999570 bus:SmallEntities 2021-01-01 2021-12-31 10999570 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 10999570 bus:FullAccounts 2021-01-01 2021-12-31 10999570 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 10999570 bus:RegisteredOffice 2021-01-01 2021-12-31 10999570 bus:Director1 2021-01-01 2021-12-31 10999570 bus:Director5 2021-01-01 2021-12-31 10999570 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 10999570 bus:Agent1 2021-01-01 2021-12-31 10999570 core:ComputerSoftware 2021-01-01 2021-12-31 10999570 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-01-01 2021-12-31 10999570 core:Goodwill 2021-01-01 2021-12-31 10999570 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 10999570 core:LandBuildings 2021-01-01 2021-12-31 10999570 core:PlantMachinery 2021-01-01 2021-12-31 10999570 countries:EnglandWales 2021-01-01 2021-12-31 10999570 2020-12-31 10999570 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 10999570 core:Goodwill 2020-12-31 10999570 core:FurnitureFittingsToolsEquipment 2020-12-31 10999570 core:LandBuildings 2020-12-31 10999570 2020-01-01 2020-12-31 10999570 2020-12-31 10999570 core:CurrentFinancialInstruments 2020-12-31 10999570 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 10999570 core:Non-currentFinancialInstruments 2020-12-31 10999570 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 10999570 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 10999570 core:Goodwill 2020-12-31 10999570 core:FurnitureFittingsToolsEquipment 2020-12-31 10999570 core:LandBuildings 2020-12-31 iso4217:GBP xbrli:pure

Registration number: 10999570

Cinram Novum Ltd

Report of the Directors and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

Cinram Novum Ltd

Contents of The Financial Statements
for the Year Ended 31 December 2021

 

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 14

 

Cinram Novum Ltd

Company Information
for the Year Ended 31 December 2021

Directors

Mr David Richard King

Mr Mark Pinnock

Registered office

10 Towerfield Road
Shoeburyness
Essex
SS3 9QE

Accountants

Insight Strategic Associates
Chartered Certified Accountants
10 Towerfield Road
Shoeburyness
Essex
SS3 9QE

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Cinram Novum Ltd
for the Year Ended 31 December 2021

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Cinram Novum Ltd for the year ended 31 December 2021 as set out on pages 3 to 14 from the company's accounting records and from information and explanations you have given us.
 

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at
http://www.accaglobal.com/gb/en/discover/public-value/rulebook.html.
 

This report is made solely to the Board of Directors of Cinram Novum Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Cinram Novum Ltd and state those matters that we have agreed to state to the Board of Directors of Cinram Novum Ltd, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Cinram Novum Ltd and its Board of Directors as a body for our work or for this report.
 

It is your duty to ensure that Cinram Novum Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and loss of Cinram Novum Ltd. You consider that Cinram Novum Ltd is exempt from the statutory audit requirement for the year.
 

We have not been instructed to carry out an audit or a review of the accounts of Cinram Novum Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Insight Strategic Associates
Chartered Certified Accountants

10 Towerfield Road
Shoeburyness
Essex
SS3 9QE

11 July 2022

 

Cinram Novum Ltd

(Registration number: 10999570 )
Balance Sheet as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

398,751

489,682

Tangible assets

5

381,533

325,372

 

780,284

815,054

Current assets

 

Stocks

6

22,337

32,527

Debtors

7

2,827,406

2,365,818

Cash at bank and in hand

 

15,710

60,183

 

2,865,453

2,458,528

Creditors: Amounts falling due within one year

8

(4,581,674)

(2,651,215)

Net current liabilities

 

(1,716,221)

(192,687)

Total assets less current liabilities

 

(935,937)

622,367

Creditors: Amounts falling due after more than one year

8

(275,388)

(220,126)

Provisions for liabilities

(95,088)

(383,785)

Net (liabilities)/assets

 

(1,306,413)

18,456

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

(1,306,513)

18,356

Shareholders' (deficit)/funds

 

(1,306,413)

18,456

For the financial year ending 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Cinram Novum Ltd

(Registration number: 10999570 )
Balance Sheet as at 31 December 2021

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 11 July 2022 and signed on its behalf by:
 

.........................................
Mr Mark Pinnock
Director

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
10 Towerfield Road
Shoeburyness
Essex
SS3 9QE
England

The principal place of business is:
Rabans Lane
Aylesbury
Buckinghamshire
HP19 8TS

These financial statements were authorised for issue by the Board on 11 July 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

2

Accounting policies (continued)

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% on cost

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

2

Accounting policies (continued)

Leasehold property

20% on cost

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

14.29% on cost

Software

33% on cost

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

2

Accounting policies (continued)

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

2

Accounting policies (continued)

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 116 (2020 - 95).

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

4

Intangible assets

Goodwill
 £

Internally generated software development costs
 £

Total
£

Cost or valuation

At 1 January 2021

730,728

14,000

744,728

At 31 December 2021

730,728

14,000

744,728

Amortisation

At 1 January 2021

241,103

13,943

255,046

Amortisation charge

90,874

57

90,931

At 31 December 2021

331,977

14,000

345,977

Carrying amount

At 31 December 2021

398,751

-

398,751

At 31 December 2020

489,625

57

489,682

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 January 2021

138,632

350,000

488,632

Additions

-

151,399

151,399

At 31 December 2021

138,632

501,399

640,031

Depreciation

At 1 January 2021

93,260

70,000

163,260

Charge for the year

30,248

64,990

95,238

At 31 December 2021

123,508

134,990

258,498

Carrying amount

At 31 December 2021

15,124

366,409

381,533

At 31 December 2020

45,372

280,000

325,372

Included within the net book value of land and buildings above is £15,124 (2020 - £Nil) in respect of freehold land and buildings and £Nil (2020 - £45,372) in respect of long leasehold land and buildings.
 

6

Stocks

2021
£

2020
£

Other inventories

22,337

32,527

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

7

Debtors

Note

2021
£

2020
£

Trade debtors

 

258,301

11,163

Amounts owed by group undertakings and undertakings in which the company has a participating interest

2,090,047

1,402,402

Prepayments and accrued income

 

439,058

487,434

Other debtors

 

40,000

464,819

 

2,827,406

2,365,818

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

9

170,096

140,879

Trade creditors

 

2,932,870

1,506,924

Amounts owed to group undertakings and undertakings in which the company has a participating interest

15,000

13,071

Taxation and social security

 

625,809

625,202

Accruals and deferred income

 

192,648

47,004

Other creditors

 

645,251

318,135

 

4,581,674

2,651,215

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

9

275,388

220,126

9

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Other borrowings

275,388

220,126

 

Cinram Novum Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

9

Loans and borrowings (continued)

2021
£

2020
£

Current loans and borrowings

Bank overdrafts

-

2,100

Other borrowings

170,096

138,779

170,096

140,879

10

Exceptional Income

This relates to the write off of part of the deferred consideration whereby a final agreement has been made for settlement.